Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹515Cr
Rev Gr TTM
Revenue Growth TTM
2.37%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MUNJALSHOW
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 0.9 | -9.4 | -9.2 | -1.4 | -1.5 | 8.0 | 10.6 | 5.2 | 2.9 | -8.0 | 4.7 | 9.6 |
| 283 | 281 | 289 | 300 | 288 | 304 | 323 | 311 | 296 | 284 | 330 | 337 |
Operating Profit Operating ProfitCr |
| 5.3 | 2.5 | -0.6 | 1.1 | 2.3 | 2.3 | -1.6 | 2.4 | 2.4 | 0.6 | 0.9 | 3.5 |
Other Income Other IncomeCr | 15 | 11 | 6 | 10 | 6 | 9 | 9 | 3 | 9 | 11 | 3 | 5 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 28 | 15 | 1 | 10 | 10 | 13 | 1 | 8 | 13 | 10 | 4 | 15 |
| 7 | 2 | 0 | 1 | 2 | 2 | -1 | 2 | 4 | 2 | 1 | 4 |
|
Growth YoY PAT Growth YoY% | 201.1 | 4,153.3 | -78.8 | 175.2 | -63.1 | -6.6 | 33.1 | -30.8 | 14.1 | -30.5 | 33.2 | 82.4 |
| 7.1 | 4.4 | 0.5 | 2.9 | 2.7 | 3.8 | 0.7 | 1.9 | 2.9 | 2.9 | 0.8 | 3.1 |
| 5.3 | 3.2 | 0.4 | 2.2 | 2.0 | 3.0 | 0.5 | 1.5 | 2.2 | 2.1 | 0.7 | 2.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -8.6 | -2.8 | 8.3 | 5.6 | -22.8 | -15.8 | -2.3 | 17.0 | -5.5 | 6.6 | 1.7 |
| 1,516 | 1,390 | 1,360 | 1,468 | 1,581 | 1,234 | 1,062 | 1,052 | 1,210 | 1,157 | 1,234 | 1,247 |
Operating Profit Operating ProfitCr |
| 7.7 | 7.5 | 6.8 | 7.2 | 5.3 | 4.2 | 2.2 | 0.8 | 2.4 | 1.3 | 1.4 | 1.9 |
Other Income Other IncomeCr | 9 | 5 | 18 | 21 | 23 | 25 | 24 | 18 | 24 | 33 | 30 | 28 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 29 | 29 | 29 | 28 | 26 | 20 | 16 | 12 | 12 | 12 | 12 | 11 |
| 106 | 88 | 88 | 105 | 86 | 58 | 31 | 14 | 42 | 36 | 35 | 41 |
| 31 | 27 | 27 | 28 | 23 | 16 | 5 | 2 | 10 | 6 | 6 | 11 |
|
| | -19.1 | -0.7 | 27.7 | -19.3 | -32.0 | -38.5 | -53.5 | 162.6 | -3.6 | -6.2 | 6.8 |
| 4.6 | 4.1 | 4.2 | 4.9 | 3.8 | 3.3 | 2.4 | 1.1 | 2.6 | 2.6 | 2.3 | 2.4 |
| 18.9 | 15.3 | 15.2 | 19.4 | 15.7 | 10.6 | 6.5 | 3.0 | 8.0 | 7.7 | 7.2 | 7.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| 403 | 445 | 505 | 562 | 603 | 625 | 633 | 629 | 643 | 656 | 666 | 659 |
Current Liabilities Current LiabilitiesCr | 191 | 147 | 156 | 221 | 178 | 118 | 148 | 138 | 149 | 135 | 143 | 166 |
Non Current Liabilities Non Current LiabilitiesCr | 11 | 10 | 7 | 3 | 3 | 11 | 12 | 10 | 10 | 11 | 11 | 12 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 360 | 359 | 434 | 578 | 538 | 505 | 546 | 519 | 561 | 560 | 607 | 625 |
Non Current Assets Non Current AssetsCr | 252 | 250 | 242 | 216 | 253 | 257 | 256 | 267 | 249 | 251 | 221 | 220 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 55 | 65 | 83 | 96 | 41 | 66 | -18 | 30 | 6 | 11 | 37 |
Investing Cash Flow Investing Cash FlowCr | -48 | -26 | -79 | -63 | 3 | -82 | 43 | -5 | 0 | 19 | -10 |
Financing Cash Flow Financing Cash FlowCr | -22 | -38 | 0 | -19 | -22 | -22 | -18 | -18 | -18 | -18 | -18 |
|
Free Cash Flow Free Cash FlowCr | 56 | 65 | 84 | 97 | 41 | 66 | -18 | 30 | 7 | 12 | 37 |
| 73.3 | 106.3 | 137.5 | 124.2 | 65.5 | 154.4 | -67.1 | 246.4 | 20.2 | 37.1 | 126.8 |
CFO To EBITDA CFO To EBITDA% | 43.8 | 58.1 | 83.9 | 85.1 | 46.5 | 120.1 | -73.5 | 363.7 | 21.3 | 73.8 | 216.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 702 | 654 | 859 | 818 | 663 | 239 | 553 | 392 | 339 | 653 | 437 |
Price To Earnings Price To Earnings | 9.7 | 10.7 | 14.1 | 10.6 | 10.6 | 5.6 | 21.1 | 32.2 | 10.6 | 21.2 | 15.1 |
Price To Sales Price To Sales | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.2 | 0.5 | 0.4 | 0.3 | 0.6 | 0.3 |
Price To Book Price To Book | 1.7 | 1.4 | 1.7 | 1.4 | 1.1 | 0.4 | 0.9 | 0.6 | 0.5 | 1.0 | 0.7 |
| 5.5 | 5.8 | 8.6 | 7.0 | 7.0 | 4.3 | 22.7 | 45.5 | 11.0 | 41.0 | 24.3 |
Profitability Ratios Profitability Ratios |
| 26.2 | 26.9 | 26.6 | 26.4 | 24.9 | 26.2 | 25.0 | 22.5 | 22.1 | 22.6 | 22.4 |
| 7.7 | 7.5 | 6.8 | 7.2 | 5.3 | 4.2 | 2.2 | 0.8 | 2.4 | 1.3 | 1.4 |
| 4.6 | 4.1 | 4.2 | 4.9 | 3.8 | 3.3 | 2.4 | 1.1 | 2.6 | 2.6 | 2.3 |
| 26.0 | 19.4 | 17.2 | 18.5 | 14.0 | 9.3 | 4.9 | 2.2 | 6.5 | 5.5 | 5.2 |
| 18.4 | 13.5 | 11.8 | 13.6 | 10.3 | 6.7 | 4.1 | 1.9 | 4.9 | 4.6 | 4.3 |
| 12.3 | 10.0 | 9.0 | 9.8 | 7.9 | 5.6 | 3.3 | 1.6 | 3.9 | 3.8 | 3.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Munjal Showa Limited (MSL) is a premier specialized ancillary manufacturer in the Indian automotive component industry. Established in **1985** as a strategic collaboration between the **Hero Group** and **Showa Corporation, Japan** (now **Hitachi Astemo Limited**), the company has evolved into a critical supplier of high-precision suspension and damping technology for major two-wheeler (2W) and four-wheeler (4W) Original Equipment Manufacturers (OEMs).
---
### **Core Product Portfolio and Technological Specialization**
The company operates within a **single primary business segment: Auto Components**. Its engineering focus is centered on shock absorption and damping systems, providing essential safety and comfort components for the automotive sector.
**Primary Product Lines:**
* **Suspension Systems:** Front Forks and Rear Cushions (primarily for 2Ws).
* **Damping Solutions:** Struts and Gas Springs.
* **Body Components:** Window Balancers and Rear Door Lifters.
**Advanced Technology Integration:**
Through its technical partner, **Hitachi Astemo Ltd**, MSL is absorbing advanced chassis and electrification technologies. Recent R&D breakthroughs include:
* **Inverted Front Fork Technology:** Supported by **22** newly developed in-house machines.
* **Floating Piston Technology:** Supported by **23** specialized SPM machines; Start of Production (SOP) is scheduled for **January 2026**.
* **Electrical Architecture:** Preparing for the industry shift from **12V to 48V** systems and the adoption of **Integrated Starter Generators (ISG)** and **Belt Driven Starter Generators (BSG)** to meet **BSVI** and **CAF** norms.
---
### **Manufacturing Footprint and Operational Excellence**
MSL operates three state-of-the-art manufacturing facilities, all holding **IATF 16949**, **ISO 14001**, and **ISO 45001** certifications.
| Plant Location | Strategic Focus & Recognition |
| :--- | :--- |
| **Gurugram, Haryana** | Registered Office & Works; Recipient of the **TPM Excellence Consistency Award**. |
| **Manesar, Haryana** | High-automation facility; Recipient of the **TPM Excellence Consistency Award**. |
| **Haridwar, Uttarakhand** | Dedicated unit for regional OEM clusters; currently implementing TPM standards. |
**Operational Pillars:**
* **Total Productive Maintenance (TPM):** Conducted in collaboration with **JIPM (Japan)** and **CII**, targeting "Zero Defects, Zero Breakdowns, and Zero Accidents."
* **In-house Automation:** As of July 2025, the company has developed **1,121** "Lean and Low-cost" machines internally to reduce capital expenditure.
* **Localization Strategy:** MSL is aggressively pursuing **100% localization** to eliminate import dependency and mitigate supply chain risks.
---
### **Strategic Pivot: The Electric Vehicle (EV) Transition**
MSL is actively mitigating the risk of Internal Combustion Engine (ICE) obsolescence by integrating into the green mobility supply chain. While ICE engines require **>2,000** moving parts, EV engines require fewer than **20**, necessitating MSL’s focus on chassis components that remain relevant regardless of the powertrain.
* **Certified EV Supplier:** Currently supplies world-class shock absorbers to major EV players, including **Hero Electric** and **Revolt**.
* **Market Alignment:** Positioning to capitalize on the national goal of **30% EV adoption by 2030** and the projected **1 crore annual EV unit sales**.
* **R&D Investment:** Total R&D expenditure for FY 2023-24 was **₹5.06 Crore**, focused on product life cycle sustainability and lightweighting.
---
### **Financial Performance and Capital Structure**
MSL maintains a **debt-free capital structure**, funding its operations and expansions through equity and internal accruals.
**Key Financial Metrics:**
| Metric (₹ in Lakhs/Crores) | FY 2024-25 | FY 2023-24 |
| :--- | :--- | :--- |
| **Total Revenue** | **₹1,25,044.73 Lakhs** | **₹1,17,272.84 Lakhs** |
| **Profit Before Tax (PBT)** | **₹35.16 Crore** | **₹36.29 Crore** |
| **Domestic Revenue** | **₹1,25,007.76 Lakhs** | **₹1,17,106.22 Lakhs** |
| **Dividend Per Share** | **₹4.50 (225%)** | **₹4.50 (225%)** |
| **Total Equity** | - | **₹659.23 Crore** |
**Revenue Concentration:**
The business model is heavily reliant on domestic OEMs. A single major customer (Hero MotoCorp) accounts for approximately **82%** of total revenue (**₹1,02,404.14 Lakhs** in FY25).
**Credit Ratings (as of late 2024/2025):**
CRISIL recently adjusted the company’s ratings to reflect a shift in the credit profile, though they remain in the "High Safety" category:
* **Long-Term Rating:** **CRISIL A-/Stable** (Downgraded from A/Stable).
* **Short-Term Rating:** **CRISIL A1**.
* **Commercial Paper:** **CRISIL A1** (for **₹6 Crore** limit).
---
### **Sustainability and Human Capital**
* **Energy Management:** Transitioning to **Solar Power** across all plants; achieved a power factor of **0.999**.
* **Resource Circularity:** **100%** of water is recycled for industrial use; **2%** of production waste is currently recycled.
* **Workforce Optimization:** Employs **2,179** personnel. The company is streamlining its workforce through a **Voluntary Retirement Scheme (VRS)**, incurring separation costs and provisions totaling over **₹12 Crore** across FY24 and FY25.
---
### **Risk Factors and Contingencies**
**1. Legal and Tax Disputes:**
The company is contesting significant tax demands, with a substantial portion paid "under protest."
* **Income Tax (Royalty & Transfer Pricing):** **₹118.02 Crore** demand (**₹60.56 Crore** paid under protest).
* **GST/SGST (FY19-FY23):** Outstanding demands exceeding **₹22 Crore**.
* **Royalty Obligations:** MSL paid **₹31.63 Crore** in technical royalties to Hitachi Astemo in FY23.
**2. Operational and Market Risks:**
* **Customer Concentration:** High dependence on a few large customers; trade receivables from the largest client stood at **₹141.92 Crore** as of March 2025.
* **Audit and Governance:** Auditors noted deficiencies in **audit trails** at the database level as of July 2025. There are also pending procedural condonations regarding the appointment of the Joint Managing Director.
* **Market Volatility:** A **1%** change in the NAV of mutual fund investments impacts profits by **₹2.85 Crore**.
**3. Macroeconomic Headwinds:**
* Volatility in raw material prices and reliance on imports for specific high-tech inputs.
* The rapid shift toward **Lithium-ion** and alternative battery chemistries which may disrupt traditional vehicle architectures.
---
### **Future Outlook and Industry Enablers**
The Indian auto component industry is projected to reach a **US$ 300 billion turnover by 2026** with a **15% CAGR**. MSL is positioned to benefit from:
* **China+1 Strategy:** Global OEMs seeking diversified sourcing hubs.
* **Government Incentives:** The **US$ 7.8 billion PLI Scheme** and the **Electric Mobility Promotion Scheme (EMPS) 2024** (outlay of **₹500 crore**).
* **Export Potential:** Leveraging a **10-25% cost advantage** over European manufacturers to contribute to the national **US$ 80 billion** export target by **2026**.